112 Alfred Avenue, Toronto C14
Toronto C14
$2,998,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by CENTURY 21 KING`S QUAY REAL ESTATE INC.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
5
Bathrooms
5
Days on Market
60
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$5,650/mo
Estimated from market price-to-rent ratios
Remarks
Magnificent Custom built Smart Home In The Most Sought After Prestigious Willowdale East, Open Concept With Maximum Natural Light. Elegantly Designed Gourmet Kitchen, High And Crafted Ceiling (Main 10Ft, Basement 10Ft, 2nd Floor 10Ft), B/I Security+Audio System, Huge Skylight. Famous Earl Haig Secondary School District, Walking Distance To Subway And Yonge Entertainment Area, Heated Basement Floor and all bathroom floor, Interlock In Front And Patio In The Back. *photos from previous listing and some furniture may been removed*
MississaugaInvestor.ca
112 Alfred Avenue
Detached · 5bd/5ba · ~2,750 sqft
$2,998,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.11%
Monthly Cash Flow
-$13,528/mo
Estimated Rent
$5,650/mo
Cash-on-Cash
-24.45%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$5,650 |
| Mortgage | −$13,799 |
| Property Tax | −$2,373 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$2,498 |
| Vacancy (5%) | −$283 |
| Cash Flow | -$13,528/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$67,800 |
| Vacancy (5%) | −$3,390 |
| Property Tax | −$28,481 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$29,980 |
| Annual NOI | $3,249 |
| Cap Rate | 0.11% |
Cash Required to Close
| Down Payment (20%) | $599,600 |
| Ontario Land Transfer Tax | $61,425 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $664,025 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.